XML 68 R27.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - APCo - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:    
Depreciation and Amortization $ 2,566.1 $ 2,461.7
Deferred Income Taxes 123.6 89.5
Allowance for Equity Funds Used During Construction (172.9) (153.0)
Mark-to-Market of Risk Management Contracts (192.6) (97.6)
Deferred Fuel Over/Under-Recovery, Net 164.7 304.6
Change in Other Noncurrent Assets (719.7) (244.0)
Change in Other Noncurrent Liabilities 133.8 193.8
Changes in Certain Components of Working Capital:    
Accounts Receivable, Net (212.4) (131.8)
Fuel, Materials and Supplies 150.7 188.5
Accounts Payable 327.3 14.2
Accrued Taxes, Net (687.2) (532.3)
Other Current Assets 37.7 (139.2)
Other Current Liabilities 74.3 161.8
Net Cash Flows from Operating Activities 5,130.8 5,076.9
INVESTING ACTIVITIES    
Construction Expenditures (6,001.2) (5,168.6)
Other Investing Activities 43.5 73.0
Net Cash Flows Used for Investing Activities (7,749.1) (4,769.5)
FINANCING ACTIVITIES    
Issuance of Long-term Debt 6,249.2 3,748.5
Retirement of Long-term Debt (2,803.8) (1,969.1)
Principal Payments for Finance Lease Obligations (37.9) (51.2)
Dividends Paid on Common Stock (1,497.9) (1,402.7)
Other Financing Activities 2.8 (50.4)
Net Cash Flows from (Used for) Financing Activities 3,479.1 (387.2)
Net Increase in Cash and Cash Equivalents 860.8 (79.8)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 246.0 379.0
Cash, Cash Equivalents and Restricted Cash at End of Period 1,106.8 299.2
SUPPLEMENTARY INFORMATION    
Cash Paid for Interest, Net of Capitalized Amounts 1,315.1 1,247.3
Net Cash Paid for Income Taxes 60.1 87.9
Cash Paid (Received) for Transferable Tax Credits (102.2) (163.7)
Noncash Acquisitions Under Finance Leases 30.0 24.5
Construction Expenditures Included in Current Liabilities as of September 30, 1,168.8 1,015.1
APCo    
OPERATING ACTIVITIES    
Net Income 352.6 304.6
Adjustments to Reconcile Net Income to Net Cash Flows from Operating Activities:    
Depreciation and Amortization 485.6 444.5
Deferred Income Taxes 24.7 (23.0)
Allowance for Equity Funds Used During Construction (12.8) (11.4)
Mark-to-Market of Risk Management Contracts (56.5) (33.6)
Deferred Fuel Over/Under-Recovery, Net 68.2 124.1
Change in Regulatory Assets (153.4) (16.1)
Change in Other Noncurrent Assets 32.5 3.0
Change in Other Noncurrent Liabilities 25.4 5.6
Changes in Certain Components of Working Capital:    
Accounts Receivable, Net 29.0 3.6
Fuel, Materials and Supplies 36.8 62.2
Accounts Payable 29.2 50.4
Accrued Taxes, Net (80.1) 12.8
Other Current Assets 15.5 (24.7)
Other Current Liabilities 11.9 34.8
Net Cash Flows from Operating Activities 808.6 936.8
INVESTING ACTIVITIES    
Construction Expenditures (748.5) (708.7)
Change in Advances to Affiliates, Net (31.9) 0.0
Other Investing Activities 12.8 14.4
Net Cash Flows Used for Investing Activities (767.6) (694.3)
FINANCING ACTIVITIES    
Capital Contribution from Parent 8.5 109.5
Return of Capital to Parent 0.0 (4.5)
Issuance of Long-term Debt 593.2 480.8
Change in Advances from Affiliates, Net (95.0) (338.7)
Retirement of Long-term Debt (498.3) (413.5)
Principal Payments for Finance Lease Obligations (6.4) (6.5)
Dividends Paid on Common Stock (50.0) (75.0)
Other Financing Activities 1.6 0.3
Net Cash Flows from (Used for) Financing Activities (46.4) (247.6)
Net Increase in Cash and Cash Equivalents (5.4) (5.1)
Cash, Cash Equivalents and Restricted Cash at Beginning of Period 20.1 19.9
Cash, Cash Equivalents and Restricted Cash at End of Period 14.7 14.8
SUPPLEMENTARY INFORMATION    
Cash Paid for Interest, Net of Capitalized Amounts 172.4 159.6
Net Cash Paid for Income Taxes 76.4 27.4
Cash Paid (Received) for Transferable Tax Credits 0.0 (0.2)
Noncash Acquisitions Under Finance Leases 2.5 0.9
Construction Expenditures Included in Current Liabilities as of September 30, $ 128.6 $ 129.9